|
End-of-day quote
Shenzhen S.E.
2026-09-24
|
5-day change | 1st Jan Change | ||
| 75.78 CNY | -1.28% |
|
+3.38% | -7.00% |
| 08-26 | Maxscend Microelectronics' Attributable Loss Widens in H1 | MT |
| 08-25 | Maxscend Microelectronics Company Limited Announces Changes to Its Board | CI |
Company Valuation: Maxscend Microelectronics Company Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 109,008 | 61,009 | 75,268 | 47,947 | 43,587 | 43,573 | - | - |
| Change | - | -44.03% | 23.37% | -36.3% | -9.09% | -0.03% | - | - |
| Enterprise Value (EV) 1 | 106,349 | 59,736 | 74,269 | 49,075 | 45,257 | 41,826 | 41,669 | 41,083 |
| Change | - | -43.83% | 24.33% | -33.92% | -7.78% | -7.58% | -0.37% | -1.41% |
| P/E | 50.8x | 57.1x | 64.6x | 119x | -163x | -65.7x | 120x | 92.6x |
| PBR | 14.3x | 7.03x | 7.64x | 4.7x | 4.42x | 3.88x | 3.76x | 3.63x |
| PEG | - | -1.1x | 7.23x | -1.8x | 1x | -1x | -1x | 3.1x |
| Capitalization / Revenue | 23.5x | 16.6x | 17.2x | 10.7x | 11.7x | 11.2x | 8.11x | 7.22x |
| EV / Revenue | 22.9x | 16.2x | 17x | 10.9x | 12.1x | 10.8x | 7.75x | 6.81x |
| EV / EBITDA | 46.8x | 50x | 53.2x | 51.6x | 104x | 180x | 41.4x | 27.5x |
| EV / EBIT | 47.8x | 54.5x | 62.4x | 135x | -128x | -65.1x | 147x | 50.9x |
| EV / FCF | -62.2x | -77.7x | -641x | -28.4x | -66.7x | 20.1x | 52.1x | 40.5x |
| FCF Yield | -1.61% | -1.29% | -0.16% | -3.52% | -1.5% | 4.98% | 1.92% | 2.47% |
| Dividend per Share 2 | 0.4375 | 0.17 | 0.224 | 0.102 | - | - | 0.1132 | - |
| Rate of return | 0.21% | 0.15% | 0.16% | 0.11% | - | - | 0.15% | - |
| EPS 2 | 4.017 | 2.003 | 2.182 | 0.7517 | -0.5012 | -1.153 | 0.6301 | 0.8186 |
| Distribution rate | 10.9% | 8.49% | 10.3% | 13.6% | - | - | 18% | - |
| Net sales 1 | 4,636 | 3,677 | 4,378 | 4,487 | 3,726 | 3,888 | 5,374 | 6,034 |
| EBITDA 1 | 2,271 | 1,195 | 1,397 | 951.9 | 433.7 | 232.3 | 1,007 | 1,496 |
| EBIT 1 | 2,225 | 1,096 | 1,189 | 364.1 | -353.5 | -642.8 | 283.5 | 807.6 |
| Net income 1 | 2,139 | 1,069 | 1,165 | 401.8 | -268 | -653.8 | 431.2 | 457.2 |
| Net Debt 1 | -2,659 | -1,272 | -999.2 | 1,127 | 1,670 | -1,747 | -1,903 | -2,490 |
| Reference price 2 | 204.25 | 114.30 | 141.00 | 89.70 | 81.48 | 75.78 | 75.78 | 75.78 |
| Nbr of stocks (in thousands) | 533,697 | 533,758 | 533,815 | 534,529 | 534,943 | 574,987 | - | - |
| Announcement Date | 2/22/22 | 2/24/23 | 2/27/24 | 2/21/25 | 3/6/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -66.59x | 10.9x | 182.5x | -.--% | 6.58B | |
| 23.24x | 11.42x | 15.48x | 1.08% | 2,040B | |
| 38.51x | 16.23x | 23.84x | 0.73% | 1,695B | |
| 5.27x | 3.41x | 4.12x | 0.19% | 994B | |
| 145.41x | 18.97x | 46.78x | 0.09% | 229B | |
| 15.83x | 5.03x | 14.48x | 1.84% | 211B | |
| 5.23x | 2.7x | 3.26x | 1.39% | 189B | |
| 124.41x | 38.28x | 114.78x | 0.21% | 103B | |
| 45.6x | 4.93x | 17.8x | 0.68% | 86.52B | |
| Average | 37.43x | 12.43x | 47.01x | 0.69% | 616.96B | |
| Weighted average by Cap. | 30.95x | 11.63x | 18.92x | 0.79% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 300782 Stock
- Valuation Maxscend Microelectronics Company Limited
Select your edition
All financial news and data tailored to specific country editions
